[VELESTO] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 96.59%
YoY- 173.47%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,149,004 309,636 175,708 705,076 508,116 487,052 297,112 25.27%
PBT 61,964 -183,112 -241,148 70,928 -78,460 19,756 -419,632 -
Tax -5,076 -1,684 -748 -5,628 -10,448 -268 -44 120.55%
NP 56,888 -184,796 -241,896 65,300 -88,908 19,488 -419,676 -
-
NP to SH 56,888 -184,796 -241,896 65,300 -88,876 20,060 -416,468 -
-
Tax Rate 8.19% - - 7.93% - 1.36% - -
Total Cost 1,092,116 494,432 417,604 639,776 597,024 467,564 716,788 7.26%
-
Net Worth 2,300,368 2,227,249 2,275,721 2,972,403 2,699,324 2,536,028 2,127,486 1.31%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,300,368 2,227,249 2,275,721 2,972,403 2,699,324 2,536,028 2,127,486 1.31%
NOSH 8,215,600 8,215,600 8,215,600 8,215,600 8,125,600 8,215,600 2,160,103 24.92%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.95% -59.68% -137.67% 9.26% -17.50% 4.00% -141.25% -
ROE 2.47% -8.30% -10.63% 2.20% -3.29% 0.79% -19.58% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.99 3.77 2.14 8.58 6.25 6.21 13.75 0.28%
EPS 0.68 -2.24 -2.96 0.80 -1.08 0.24 -19.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.2711 0.277 0.3618 0.3322 0.3231 0.9849 -18.90%
Adjusted Per Share Value based on latest NOSH - 8,215,600
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.99 3.77 2.14 8.58 6.18 5.93 3.62 25.25%
EPS 0.69 -2.25 -2.94 0.79 -1.08 0.24 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.2711 0.277 0.3618 0.3286 0.3087 0.259 1.30%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.21 0.105 0.17 0.115 0.285 0.31 0.615 -
P/RPS 1.50 2.79 7.95 1.34 4.56 5.00 4.47 -16.63%
P/EPS 30.33 -4.67 -5.77 14.47 -26.06 121.30 -3.19 -
EY 3.30 -21.42 -17.32 6.91 -3.84 0.82 -31.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.39 0.61 0.32 0.86 0.96 0.62 3.22%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 25/05/22 31/05/21 20/05/20 21/05/19 24/05/18 22/05/17 -
Price 0.225 0.12 0.135 0.17 0.285 0.28 0.62 -
P/RPS 1.61 3.18 6.31 1.98 4.56 4.51 4.51 -15.76%
P/EPS 32.49 -5.33 -4.59 21.39 -26.06 109.56 -3.22 -
EY 3.08 -18.74 -21.81 4.68 -3.84 0.91 -31.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.44 0.49 0.47 0.86 0.87 0.63 4.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment